Panther Securities Cash Flow Statement

Financials in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	7.17	6.69	4.42	16.99	13.51	2.64
Depreciation & Amortization	0.56	0.54	0.02	0.05	-	-
Gain (Loss) on Sale of Investments	0.01	0.01	-	-	-	0.09
Change in Accounts Receivable	-0.11	-0.4	-0.07	-0.18	0.93	-0.54
Change in Other Net Operating Assets	0.89	0.84	0.88	-1.15	-0.05	0.78
Other Operating Activities	-5.22	-4.08	-2.97	-15.77	-11.41	-0.37
Operating Cash Flow	3.3	3.6	2.28	-0.07	2.98	2.61
Operating Cash Flow Growth	31.84%	57.69%	-	-	14.13%	543.10%
Acquisition of Real Estate Assets	-0.6	-0.34	-3.45	-9.25	-0.83	-5.54
Sale of Real Estate Assets	6.99	4.48	0.95	1.18	15.84	0.7
Net Sale / Acq. of Real Estate Assets	6.39	4.14	-2.5	-8.07	15.01	-4.84
Investment in Marketable & Equity Securities	0.08	-	0.15	0.01	0.43	0.05
Other Investing Activities	0.19	0.16	0.11	0.03	0.03	0.04
Investing Cash Flow	6.65	4.3	-2.24	-8.04	15.47	-4.75
Long-Term Debt Issued	-	1.38	5	8.5	6	4
Long-Term Debt Repaid	-	-3.58	-0.5	-5.56	-12.31	-1.07
Net Debt Issued (Repaid)	-6.71	-2.21	4.5	2.94	-6.31	2.93
Repurchase of Common Stock	-0.28	-0.32	-	-0.56	-	-
Common Dividends Paid	-2.09	-2.09	-2.1	-3.17	-2.12	-1.06
Other Financing Activities	-0.54	-0.79	-	-	-5.88	-
Net Cash Flow	0.34	2.49	0.69	-8.89	4.13	-0.27
Cash Interest Paid	3.78	4.02	4.54	4.45	4.98	4.85
Cash Income Tax Paid	0.77	0.57	0.36	0.66	0.62	-0.42
Levered Free Cash Flow	1.34	2.65	-0.54	16.24	8.99	-0.09
Unlevered Free Cash Flow	3.82	3.3	3.7	6.88	1.73	6.47
Change in Working Capital	0.78	0.44	0.81	-1.33	0.88	0.25

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.